Flat
B2
2 beds
2 baths
Worcester Street, Birmingham, West Midlands B2
West Midlands, England · B2
View property listing
Initial Investment
£60,999First YearProfit From Rental Income
£12,861
↗ 21%After 5 Years
Change In Property Value
£49,150
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,540 | £12,728 | £12,919 | £13,242 | £13,573 | £65,002 |
| Total Expenses | £9,689 | £9,758 | £9,818 | £9,892 | £9,968 | £49,124 |
| Profit Before Tax | £2,851 | £2,970 | £3,101 | £3,350 | £3,605 | £15,878 |
| Profit After Tax | £2,309 | £2,406 | £2,512 | £2,713 | £2,920 | £12,861 |
| Change In Property Value | £5,000 | £9,225 | £11,782 | £13,560 | £9,583 | £49,150 |
| Net Return | £7,309 | £11,631 | £14,294 | £16,274 | £12,503 | £62,011 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 23% | 27% | 20% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change